Last 24 Hours
$430,331
NAL Estimated Property Value2609 N Texas Ave, Bryan, TX, 77803
Off Market
1 Beds
1 Bath
5,246 Sq Ft
Apartment
$0.11 / sqft
Built in 2004Highlights
Interior
Bedrooms 1
Bathrooms Full 1
Heating Central
CoolingAppliancesElectric Water Heater, Water Heater
Exterior
Lot Size10.01 acres
Building Information
Year Built1969
Stories1
Roof Type105
Land Information
APN510000-0000-0040
Lot Number9-10,LO
SubdivisionMarvin M Porters Addn
Land UseCommercial
Legal DescriptionMARVIN M PORTERS ADDN, LOT 9 & 10 (PTS OF)
Census Tract000302
Assessed Land Value$872,507
Assessed Improvement Value$117,032
Assessment Year2025
About this property
Above the church there is a "garage apartment" style property, 1 bedroom and 1 bathroom. The property is fully furnished and rents as is. Landlord provides 4 window units and a space heater.
Investor Tools
$430,331
Estimated Property Value
$164,494Estimated Mortgage Balance
$265,837Estimated Equity
61% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,582 /month
Positive
Cash Flow Estimate:
$861 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$703/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
N/A
$430,331
2025
$872,507
$117,032
$989,539
No
Tax History
Year
Tax Paid
Assessed Value
2024
N/A
$430,331
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
M C Trucking Ltd
Seller Carryback / Seller Financing / Seller Take-Back
$285,000
No
First
Apr 13, 2009
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$164,494
$265,837
61%
38%
$1,709/mo
12.4%